Ding Real EstateIntegrated Property Financial Advisory
CPA Public Practice·AFSL Since 2001·Licensed Real Estate·$300M+ Settled
Residence
Unit 406
Level 4
Waterfront Living Secured Residences
Rhodes — Unit 406 | 3B/2B/2C
1 Marquet St Rhodes NSW 2138 · Rhodes, NSW 2138
64ASPIRE
$2,170,000
1.6% gross yield
Residence Configuration
3
Bedrooms
2
Bathrooms
2
Car Spaces
170m²
Total Area
Aspect: Building R
Financial Analysis
Purchase Price
$2,170,000
NSW Stamp Duty
$101,760
Est. Weekly Rent
$680/wk
Gross Yield
1.63%
Year 1 After-Tax Cashflow
$-29,705
Est. Mortgage (80% LVR)
$2451/wk
6.19% rate, 30yr P&I
Financial projections are estimates only. Yields assume median suburb rents. Stamp duty calculated on NSW 2025/26 rates. Seek independent financial advice.
About This Residence
While this 3 bedroom, 2 bathroom apartment carries a $2,170,000 price tag significantly above the $850,000 suburb median, its ASPIRE Score of 64/100 indicates a calculated, data-backed opportunity. The 170m² floorplan caters to families or sharers seeking space, situated within a modern complex offering Rhodes' renowned waterfront lifestyle and connectivity. Savvy investors will note the projected annual cashflow shortfall of $-29,705, a strategic trade-off for substantial capital upside in a market with 52% 5-year unit growth.
Explore Other Residences
Related Insights
Rhodes Suburb Profile
2138 · Median $850K
Property Insights
Top Regional Towns for Property Investment in 2026 - Part 3
Discover the top regional towns poised for property investment in 2026, spotlighting hidden gems with affordable prices
Top Regional Towns for Property Investment in 2026 - Part 2
Discover the top regional towns poised for growth in 2026, where affordable properties meet untapped potential—invest in
Top Regional Towns for Property Investment in 2026 - Part 1
Discover the top regional towns for property investment in 2026, highlighting hidden gems with affordable prices and str
Quick Summary
Property Typeproject
Level4
AspectBuilding R
Deposit (20%)$434,000
Loan Amount$1,736,000
Development Features
**FEATURE HIGHLIGHTS**
• **Secure your waterfront lifestyle** from $835
000 in Rhodes Peninsula — Sydney's fastest-growing connected community with 12 minutes to CBD via direct train access
• **Move in sooner** with construction already commenced by iCIRT-rated developer Deicorp
eliminating typical project delays and uncertainty
• **Walk everywhere that matters** — 2 minutes to Rhodes Train Station
direct connection to Rhodes Central shopping
and waterfront dining at Rhodes Waterside
• **Enjoy premium finishes** in meticulously designed 1-bedroom apartments featuring quality fixtures
spacious layouts
and expansive city/district views
• **Relax in your private resort** with exclusive resident-only podium garden offering open lawns
communal BBQs